As of 2024-12-11, the Intrinsic Value of Flowserve Corp (FLS) is
41.75 USD. This FLS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 61.40 USD, the upside of Flowserve Corp is
-32.00%.
The range of the Intrinsic Value is 29.13 - 71.52 USD
41.75 USD
Intrinsic Value
FLS Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
29.13 - 71.52 |
41.75 |
-32.0% |
| DCF (Growth 10y) |
31.56 - 70.99 |
43.45 |
-29.2% |
| DCF (EBITDA 5y) |
38.31 - 55.56 |
47.08 |
-23.3% |
| DCF (EBITDA 10y) |
39.73 - 61.39 |
49.94 |
-18.7% |
| Fair Value |
50.97 - 50.97 |
50.97 |
-16.99% |
| P/E |
35.93 - 55.21 |
44.63 |
-27.3% |
| EV/EBITDA |
40.49 - 54.60 |
46.97 |
-23.5% |
| EPV |
12.10 - 19.46 |
15.78 |
-74.3% |
| DDM - Stable |
13.27 - 38.71 |
25.99 |
-57.7% |
| DDM - Multi |
20.97 - 46.59 |
28.82 |
-53.1% |
FLS Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
8,066.73 |
| Beta |
1.11 |
| Outstanding shares (mil) |
131.38 |
| Enterprise Value (mil) |
8,694.68 |
| Market risk premium |
4.60% |
| Cost of Equity |
10.75% |
| Cost of Debt |
4.47% |
| WACC |
9.78% |